Share This Listing

Message

932 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • 100 units with each one having its own parcel number. (can easily be converted to condo project - multiple exit strategies)
  • 100 Units Total with 84 of them being 2 bed 2 bath. (73 of the 2 bed 2 bath apartments are oversized at 1,005 Sq Ft)
  • Gated entrance
  • Covered Parking
  • Swimming Pool
  • Washer and Dryer each unit

Executive Summary

Terravita Apartments is a 100-unit multi family complex that includes a mix of renovated Sixteen (16) one-bedroom / one-bathroom apartments and Eighty-Four (84) Two-Bedroom / Two Bathroom apartments. The property is located in the Sunrise Manor sector of Las Vegas which is a dynamic affordable segment with Nellis Frontage and in close proximity to shopping and nearby schools. The project consists of Six (6) two story buildings sitting on 3.61 acres with gated entrances to the complex.
The property also offers potential buyers with multiple exit strategies as each of the 100 units comes with its own parcel number so the complex can easily be converted to a condominium project or managed as an apartment complex. The units range in size from 555 Sq Ft - 770 Sq Ft for the 1 bed - 1 bath units to 906 sq ft - 1,005 for the 2 bed - 2 bath units. Seventy -Three (73) of the 2 bed - 2 bath units are oversized at 1,005 Sq Ft.
The complex has a swimming pool and barbeque area for the tenants with each unit having its own washer and dryer, dishwasher, walk in closets, balcony area, ceiling fans and much more.

Financial Summary (Pro Forma - 2026) Click Here to Access

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

Financial Summary (Pro Forma - 2026) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per SF $9.99
Other Income (CAD)
Annual $99,999
Annual Per SF $9.99
Vacancy Loss (CAD)
Annual $99,999
Annual Per SF $9.99
Effective Gross Income (CAD)
Annual $99,999
Annual Per SF $9.99
Taxes (CAD)
Annual $99,999
Annual Per SF $9.99
Operating Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Total Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Net Operating Income (CAD)
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $23,285,069 CAD
Price Per Unit $232,851 CAD
Sale Type Investment
Cap Rate 6.50%
No. Units 100
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 3.61 AC
Building Size 91,359 SF
Average Occupancy 80%
No. Stories 2
Year Built 1983
Parking Ratio 2.08/1,000 SF
Zoning R4, County

Amenities

Unit Amenities

  • Air Conditioning
  • Balcony
  • Cable Ready
  • Dishwasher
  • Disposal
  • Washer/Dryer
  • Heating
  • Ceiling Fans
  • Refrigerator
  • Range
  • Tub/Shower
  • Carpet

Site Amenities

  • 24 Hour Access
  • Pool
  • Tenant Controlled HVAC
  • Gated
  • Online Services
  • Walk-Up
  • Smoke Detector

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 16 - 555 - 770
2+2 84 - 906 - 1,005
Fairly walkable
40/100
Exceptionally drivable
100/100
Some public transit
40/100
Somewhat bikeable
20/100

Property Taxes

Property Taxes

Parcel Numbers
Multiple
  • 140-08-510-081
  • 140-08-510-080
  • 140-08-510-083
  • 140-08-510-074
  • 140-08-510-082
  • 140-08-510-073
  • 140-08-510-075
  • 140-08-510-079
  • 140-08-510-077
  • 140-08-510-078
  • 140-08-510-076
  • 140-08-510-084
Land Assessment
$88,018 CAD
Improvements Assessment
$190,017 CAD
Total Assessment
$278,035 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2026
  • Listing ID: 40285640

  • Date on Market: 2026-04-24

  • Last Updated:

  • Address: 3909-3949 N Nellis Blvd, Las Vegas, NV 89115

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}